Address locked, Homebush

1 house today → about 15 homes as townhouses. About 700 m², 13 m frontage, zone R4.

Residual land valueA$3.0m

Likely ask (1 house)A$2.8mFrom the 1 July 2025 land value x 1.15

HeadroomA$250k

Claimed

Claimed until 3 Feb 2027

Another member holds a claim on this site or a holding it is part of. It cannot be claimed again until then.

Pro members see the exact figures and the neighbours for this site. Go Pro for every site, or claim a single site from its page.

See Pro and pricing Sign in

Every option the rules allow

Option	Homes	Storeys	GFA	Realisation	Costs	Residual land value	Headroom	Profit at likely ask
TownhousesLow and Mid-Rise · FSR 3.6:1 · 75 m	15	2	2,250 m²	A$21.0m	A$12.0m	A$3.0m	A$250k	A$2.8m17% on cost · 13% on revenue
Cost stack Construction 2,250 m² at A$4,100/m²A$9.5m DemolitionA$45k Consultants, DA and certification (9%)A$850k Contributions (A$28,000 per new home)A$400k Contingency (5%)A$550k Then selling costs 3%, GST on the margin, finance 7.5%, stamp duty 5.5% and a 20% developer margin solve for the land. Buying at the likely ask of A$2.8m instead leaves A$2.8m pre-tax on a total development cost of A$16.0m.
Dual occupancyLow and Mid-Rise · FSR 3.6:1 · 75 m	2	2	500 m²	A$4.5m	A$2.3m	A$900k	-A$1.9m	-A$1.4m-25% on cost · -31% on revenue
Cost stack Construction 500 m² at A$3,700/m²A$1.9m DemolitionA$45k Consultants, DA and certification (9%)A$170k Contributions (A$28,000 per new home)A$28k Contingency (5%)A$100k Then selling costs 3%, GST on the margin, finance 7.5%, stamp duty 5.5% and a 20% developer margin solve for the land. Buying at the likely ask of A$2.8m instead leaves -A$1.4m pre-tax on a total development cost of A$5.5m.
Apartments, up to 22 storeysLow and Mid-Rise (within 400 m) · FSR 3.6:1 · 75 m	25	22	2,250 m²	A$24.0m	A$16.0m	A$9k	-A$2.7m	A$1.0m5% on cost · 4% on revenue
Cost stack Construction 2,250 m² at A$5,500/m²A$13.0m Basement parkingA$800k DemolitionA$45k Consultants, DA and certification (9%)A$1.2m Contributions (A$28,000 per new home)A$650k Contingency (5%)A$750k Then selling costs 3%, GST on the margin, finance 7.5%, stamp duty 5.5% and a 20% developer margin solve for the land. Buying at the likely ask of A$2.8m instead leaves A$1.0m pre-tax on a total development cost of A$20.0m.
Apartments, up to 29 storeys + affordable housing bonusLow and Mid-Rise + Chapter 2 bonus (15% affordable) · FSR 4.68:1 · 97.5 m	30	29	3,000 m²	A$30.0m	A$21.0m	-A$1.1m	-A$3.9m	A$950k4% on cost · 3% on revenue
Cost stack Construction 3,000 m² at A$5,500/m²A$17.0m Basement parkingA$1.1m DemolitionA$45k Consultants, DA and certification (9%)A$1.6m Contributions (A$28,000 per new home)A$850k Contingency (5%)A$1.0m Then selling costs 3%, GST on the margin, finance 7.5%, stamp duty 5.5% and a 20% developer margin solve for the land. Buying at the likely ask of A$2.8m instead leaves A$950k pre-tax on a total development cost of A$25.0m. Includes 15% affordable housing at 65% of market.

Site facts

Site area: About 700 m² (15 m by 45 m)
Street frontage: About 13 m (measured against the road corridor)
Zone: R4 High Density Residential · Strathfield Local Environmental Plan 2012
LEP controls: FSR 3.6:1 · height 75 m · minimum lot not mapped
Nearest nominated centre: About 150 m to Homebush station (straight line) · Within 400 m of a nominated centre
Land value: About A$2,400,000 at 1 July 2025, NSW Valuer General · from A$2,500,000 at 1 July 2021 (-5%)

Neighbours

2 adjoining houses share a boundary with this site. Members see them.

Amalgamation options

#1 · amalgamation Claimed 3 houses → 45 homes

Address locked, Homebush

Residual land valueA$10.0m

Likely askA$8.0m

HeadroomA$2.0m

1,750 m² · Townhouses · R4 · address locked